Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 179.87 | 302.82 | 429.04 |
| Employee benefit expenses | - 243.47 | - 406.08 | - 410.29 |
| EBIT | -63.60 | - 103.26 | 18.75 |
| Other financial income | 0.30 | 0.20 | |
| Other financial expenses | -1.65 | -0.90 | -0.01 |
| Pre-tax profit | -65.25 | - 103.86 | 18.93 |
| Net earnings | -65.25 | - 103.86 | 18.93 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 66.74 | 15.56 | 8.50 |
| Prepayments and accrued income | 14.81 | 13.20 | |
| Current other receivables | 0.10 | ||
| Short term receivables total | 81.65 | 28.76 | 8.50 |
| Cash and bank deposits | 121.35 | 92.22 | 107.86 |
| Cash and cash equivalents | 121.35 | 92.22 | 107.86 |
| Balance sheet total (assets) | 203.00 | 120.98 | 116.36 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -65.25 | - 169.11 | |
| Profit of the financial year | -65.25 | - 103.86 | 18.93 |
| Shareholders equity total | -25.25 | - 129.11 | - 110.17 |
| Non-current liabilities total | |||
| Current trade creditors | 24.60 | 15.15 | 11.37 |
| Current owed to participating | 50.00 | 50.00 | 50.00 |
| Other non-interest bearing current liabilities | 153.65 | 184.94 | 165.16 |
| Current liabilities total | 228.25 | 250.09 | 226.53 |
| Balance sheet total (liabilities) | 203.00 | 120.98 | 116.36 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.